$181,124
NAL Estimated Property Value1198 Jones Butler Rd Apt 2801, College Station, TX, 77840
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesElectric Oven, Built-In Electric Oven, Dishwasher, Electric Range, Electric Water Heater, Disposal, Microwave, Refrigerator, Water Heater, Dryer, Washer
FlooringCarpet, Laminate
Exterior
Lot Size2,635 sqft
Building Information
Year Built2015
Stories1
Roof Type105
Land Information
APN378680-3228-2801
SubdivisionLakeridge Townhomes Condos Ph 3b1
Land UseResidential
Legal DescriptionLAKERIDGE TOWNHOMES CONDOS PH 3B1, BLDG 28, UNIT 2801 BLDG 28, UNIT 2801
Census Tract002024
Assessed Land Value$43,000
Assessed Improvement Value$138,124
Assessment Year2025
About this property
Available for August 2025 Move-in! This 1 bed home is in the heart of Aggieland and features a huge living room, large bedroom with walk-in closet, tons of natural light, and comes with all appliances including washer, dryer, and refrigerator. This unit is conveniently located within walking distance of the Lakeridge complex pool, hot tub, clubhouse, study area, gym, media room, and more, and is right on an A&M bus route for easy access to campus. (Photos of model unit) Contact an agent to schedule a tour!
Investor Tools
$181,124
Estimated Property Value
$0Estimated Mortgage Balance
$181,124Estimated Equity
100% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,087 /month
Positive
Cash Flow Estimate:
$362 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$341/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,189
$181,124
2025
$43,000
$138,124
$181,124
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,189
$181,124
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
N/A
$181,124
100%
0%
$0/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$920/mo
N/A
+$920/mo
6.1%
